Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.94% first-year return on $216k initial cash invested.
-12.94%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$5,208
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,208
Total Expenses
$7,534
Mortgage P&I
89%
$4,635
Property Taxes
12%
$613
Home Insurance
10%
$516
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573